/
DCF Valuation
Base-case fair value
$15.38
Intrinsic $20.50 · 25% MOS
Current price: $9.01
Base-case summary
Our base-case DCF for Corsair Gaming, Inc. (CRSR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 37.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $45M in trailing free cash flow, this produces an intrinsic value of $20.50 per share. A 25% safety margin gives a fair value of $15.38, suggesting the stock is currently 71% undervalued against the $9.01 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$45M
Cash & equivalents
$120M
Total debt
$188M
Shares outstanding
108M